[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.41%
YoY- -1.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,304,460 1,126,550 1,544,786 1,048,151 997,374 1,021,358 977,281 3.92%
PBT 167,187 110,409 220,593 148,157 137,306 112,132 183,835 -1.25%
Tax -56,216 -37,109 -67,150 -29,167 -15,893 -8,081 -24,880 11.47%
NP 110,971 73,300 153,443 118,990 121,413 104,051 158,955 -4.67%
-
NP to SH 107,021 70,206 153,392 119,716 121,718 104,164 158,939 -5.13%
-
Tax Rate 33.62% 33.61% 30.44% 19.69% 11.57% 7.21% 13.53% -
Total Cost 1,193,489 1,053,250 1,391,343 929,161 875,961 917,307 818,326 5.15%
-
Net Worth 1,028,064 1,052,063 1,033,950 897,788 838,624 384,732 690,335 5.45%
Dividend
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 52,721 - 54,418 34,007 34,090 16,172 25,505 10.16%
Div Payout % 49.26% - 35.48% 28.41% 28.01% 15.53% 16.05% -
Equity
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,028,064 1,052,063 1,033,950 897,788 838,624 384,732 690,335 5.45%
NOSH 680,154 680,154 680,230 680,142 681,808 340,471 340,066 9.68%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.51% 6.51% 9.93% 11.35% 12.17% 10.19% 16.27% -
ROE 10.41% 6.67% 14.84% 13.33% 14.51% 27.07% 23.02% -
Per Share
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 197.94 168.12 227.10 154.11 146.28 299.98 287.38 -4.84%
EPS 16.24 10.48 22.55 17.60 17.90 30.60 46.74 -13.14%
DPS 8.00 0.00 8.00 5.00 5.00 4.75 7.50 0.86%
NAPS 1.56 1.57 1.52 1.32 1.23 1.13 2.03 -3.44%
Adjusted Per Share Value based on latest NOSH - 680,543
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 47.95 41.41 56.78 38.53 36.66 37.54 35.92 3.92%
EPS 3.93 2.58 5.64 4.40 4.47 3.83 5.84 -5.14%
DPS 1.94 0.00 2.00 1.25 1.25 0.59 0.94 10.14%
NAPS 0.3779 0.3867 0.38 0.33 0.3082 0.1414 0.2537 5.45%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.17 1.99 2.15 2.77 1.93 1.91 1.99 -
P/RPS 2.11 1.18 0.00 1.80 1.32 0.64 0.69 16.06%
P/EPS 25.68 18.99 0.00 15.74 10.81 6.24 4.26 27.05%
EY 3.89 5.26 0.00 6.35 9.25 16.02 23.49 -21.31%
DY 1.92 0.00 0.00 1.81 2.59 2.49 3.77 -8.60%
P/NAPS 2.67 1.27 1.43 2.10 1.57 1.69 0.98 14.29%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/18 29/08/17 29/08/16 27/02/14 26/02/13 02/03/12 14/02/11 -
Price 3.92 1.81 2.12 2.90 1.80 2.01 2.12 -
P/RPS 1.98 1.08 0.00 1.88 1.23 0.67 0.74 14.01%
P/EPS 24.14 17.28 0.00 16.48 10.08 6.57 4.54 24.95%
EY 4.14 5.79 0.00 6.07 9.92 15.22 22.05 -19.98%
DY 2.04 0.00 0.00 1.72 2.78 2.36 3.54 -7.08%
P/NAPS 2.51 1.15 1.41 2.20 1.46 1.78 1.04 12.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment